| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting | 77,667 | 19,417 | 0 | 67,610 |
| Contractor | Explanation |
|---|---|
| Revere Properties Facility Maintenance LLC | |
| Norcon Inc | |
| Neal Gerber & Eisenberg | |
| Diverse Facility Solutions | |
| Christy Webber Landscapes |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 95 SH Crown Castle Intl | 6,855 | 6,855 |
| 44 SH Praxair Inc | 4,816 | 4,816 |
| 126 SH Xilinx Inc | 4,518 | 4,518 |
| 17 SH Salesforce Com Inc | 2,858 | 2,858 |
| 175 SH Qualcomm Inc | 10,825 | 10,825 |
| 109 SH Oracle Corp | 3,632 | 3,632 |
| 128 SH Netapp Inc | 4,294 | 4,294 |
| 10 SH Mastercard Inc | 4,913 | 4,913 |
| 16 SH Google Inc | 11,318 | 11,318 |
| 28 SH Equinix Inc | 5,774 | 5,774 |
| 28 SH Apple | 14,901 | 14,901 |
| 300 Activision Blizzard Inc | 3,186 | 3,186 |
| 40 SH Honeywell International Inc | 2,539 | 2,539 |
| 62 SH Vertex Pharmaceuticals | 2,598 | 2,598 |
| 62 SH Teva Pharmaceutical Inds | 2,315 | 2,315 |
| 77 SH Abbott Laboratories | 5,044 | 5,044 |
| 54 SH Northern Tr Corp | 2,709 | 2,709 |
| 63 SH CME Group | 3,192 | 3,192 |
| 278 CBRE Group | 5,532 | 5,532 |
| 125 SH American Tower Corporation | 9,659 | 9,659 |
| 97 SH American Express Co | 5,576 | 5,576 |
| 121 SH Schlumberger LTD | 8,385 | 8,385 |
| 80 SH Halliburton Co | 2,775 | 2,775 |
| 64 SH Procter & Gamble Co | 4,345 | 4,345 |
| 56 SH Pepsico | 3,832 | 3,832 |
| 62 SH Costco Whsl Corp | 6,121 | 6,121 |
| 75 SH Avon Prods Inc | 1,077 | 1,077 |
| 68 SH Urban Outfitters Inc | 2,676 | 2,676 |
| 3 SH Priceline Com Inc | 1,861 | 1,861 |
| 31 SH Pvh Corp | 3,441 | 3,441 |
| 120 SH Nike Inc | 6,192 | 6,192 |
| 93 SH Marriot International | 3,466 | 3,466 |
| 42 SH Las Vegas Sands Corp | 1,939 | 1,939 |
| 58 SH Dollar Gen Corp | 2,557 | 2,557 |
| 12 SH Chipotle Mexican Grill | 3,570 | 3,570 |
| 12 SH Amazon.com Inc Com | 3,010 | 3,010 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Miscellaneous | 536,810 | 527,081 | 9,729 | 9,729 |
| Land | 9,756,698 | 9,756,698 | 9,756,698 | |
| Improvements | 2,212,230 | 458,474 | 1,753,756 | 1,753,756 |
| Buildings | 52,295,498 | 6,823,055 | 45,472,443 | 45,472,443 |
| Machinery and Equipment | 1,087,829 | 731,305 | 356,524 | 356,524 |
| Furniture and Fixtures | 1,366,027 | 1,118,294 | 247,733 | 247,733 |
| Auto./Transportation Equip. | 32,543 | 16,922 | 15,621 | 15,621 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal | 165,405 | 0 | 0 | 127,028 |
| Item No. | 1 |
|---|---|
| Lender's Name | CDF Suballocatee V LLC |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 6026450 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 2 |
|---|---|
| Lender's Name | CDF Suballocatee V LLC |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 7099100 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Item No. | 3 |
|---|---|
| Lender's Name | CDF Suballocatee V LLC |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 7944450 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Net Intangible Assets | 181,482 | 140,392 | 140,392 |
| Fee Reserve Account | 488,761 | 503,222 | 503,222 |
| Beneficial Interest in Charitable Lead | 59,689,647 | 56,480,337 | 56,480,337 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Waste Removal | 1,076 | 1,076 | ||
| Utilities | 210,871 | 212,240 | ||
| Telephone Expense | 65,652 | 77,992 | ||
| Security | 14,640 | 14,640 | ||
| Repairs & Maintenance | 532,054 | 500,716 | ||
| Rental Expenses | 2,610 | 2,895 | ||
| Recruiting and Hiring | 12,400 | 12,400 | ||
| Program Expenses | 2,315,933 | 2,330,486 | ||
| Postage & Delivery | 4,939 | 1,808 | ||
| Payroll Expense | 12,626 | 12,626 | ||
| Other Job Costs | 887 | 12,359 | ||
| Office Supplies | 31,603 | 33,669 | ||
| Miscellaneous Expense | 36,365 | 54,333 | ||
| Meetings & Seminars | 5,338 | 5,338 | ||
| Meals & Entertainment | 11,663 | 10,228 | ||
| Management fees | 86,000 | 86,000 | ||
| Licenses | 1,677 | 1,677 | ||
| Janitorial | 638 | 638 | ||
| Investment Fees | 1,014 | 1,014 | ||
| Internet Expense | 3,624 | 3,624 | ||
| Insurance Expense | 125,555 | 130,537 | ||
| Incentives | 100 | 100 | ||
| Filing Fees | 3,174 | 3,174 | ||
| Facilities Management | 621,678 | 663,990 | ||
| Custody Fees | 3,500 | 3,500 | ||
| Consulting Expense | 229,081 | 232,254 | ||
| Computer Expense | 76,370 | 113,282 | ||
| Bank Fees | 1,514 | 1,514 | ||
| Amortization | 41,090 | |||
| Advertising & Marketing | 66,335 | 66,331 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Utility-Property Tax Ref | 12,305 | ||
| Rental Income - Noninvestment Property | 821,225 | 20,825 | |
| Membership Dues | 9,002 | ||
| Change in Beneficial Int | 1,790,690 |
| Description | Amount |
|---|---|
| Prior period adjustment | 2 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Due to Charitable Lead Trust | 7,100,000 | 7,100,000 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
MHNU Corporation |
426,951 |
|
GCYC Inc |
12,356 |
|
Noble Network |
34,594 |
|
MHNU Corporation |
30,972 |
|
Redi 7256 LLC |
210,000 |
|
TNT- Comer College Prep LLC |
8,066,799 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Professional fees | 3,893 | 0 | 0 | 4,625 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Real Estate Taxes | 81,879 | 94,624 | ||
| Foreign Taxes | 16 | 16 | ||
| Federal Foundation | 15 |